investorscraft@gmail.com

Intrinsic ValueSinochem International Corporation (600500.SS)

Previous Close$4.67
Intrinsic Value
Upside potential
Previous Close
$4.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sinochem International Corporation operates as a diversified chemical conglomerate, deriving revenue from the production and global distribution of specialized chemical products. Its core segments include intermediates and new materials, agrochemicals, polymer additives, and natural rubber. The company serves a wide array of industrial end-markets, such as automotive, electronics, agriculture, and water treatment, leveraging its extensive production bases and R&D capabilities. As a subsidiary of the state-owned Sinochem Corporation, it benefits from integrated supply chains and significant scale within China's chemical sector. Its market position is characterized by a focus on high-value specialty chemicals and advanced materials, though it operates in a highly competitive and cyclical global industry. This diversification across product lines and applications provides some resilience against volatility in any single market, supporting its role as a key domestic player with an international footprint.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 52.9 billion for the period, indicating a significant market presence and operational scale. However, profitability was severely challenged, with a net loss of CNY 2.8 billion and a diluted EPS of -CNY 0.79. This negative result suggests substantial margin pressure, likely from input cost inflation or impairments, outweighing its high sales volume.

Earnings Power And Capital Efficiency

Operating cash flow was positive at CNY 1.16 billion, demonstrating the core business can generate cash despite the reported net loss. This was insufficient to cover capital expenditures of CNY -2.27 billion, resulting in negative free cash flow. The significant investment in CapEx reflects a capital-intensive business model focused on maintaining and expanding production assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 3.15 billion against a substantial total debt of CNY 17.02 billion. This high leverage ratio indicates a strained financial position and elevated solvency risk. The company's ability to service this debt will be heavily dependent on a swift recovery in profitability and cash generation.

Growth Trends And Dividend Policy

The reported net loss represents a significant negative growth trend in earnings for the period. The company did not pay a dividend, which is consistent with its loss-making position and likely reflects a strategic priority to conserve cash for operational needs and debt management rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.03 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting investor skepticism about its earnings potential. The below-average beta of 0.722 suggests the stock is perceived as less volatile than the broader market, possibly due to its state-owned enterprise status.

Strategic Advantages And Outlook

The company's primary strategic advantages are its diversified chemical portfolio, integration within the Sinochem group, and established production infrastructure. The outlook is clouded by its current loss-making status and high debt load. A successful turnaround is contingent on improving operational efficiencies, managing leverage, and navigating the cyclical nature of the global chemical industry.

Sources

Company Annual ReportShanghai Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount